01-s601-sfm 2

INSTITUTE OF COST AND MANAGEMENT ACCOUNTANTS OF PAKISTAN
Winter (November) 2011 Examinations
Friday, the 25th November 2011
STRATEGIC FINANCIAL MANAGEMENT – (S-601)
STAGE-6
Extra Reading Time: 15 Minutes
Maximum Marks: 90 Roll No.:
Writing Time: 02 Hours 45 Minutes
(i) Attempt all questions.
(ii) Answers must be neat, relevant and brief.
(iii) In marking the question paper, the examiners take into account clarity of exposition, logic of arguments,
effective presentation, language and use of clear diagram/ chart, where appropriate.
(iv) Read the instructions printed inside the top cover of answer script CAREFULLY before attempting the paper.
(v) Use of non-programmable scientific calculators of any model is allowed.
(vi) DO NOT write your Name, Reg. No. or Roll No. anywhere inside the answer script.
(vii) Question No.1 – “Multiple Choice Question” printed separately, is an integral part of this question paper.
(viii) Question Paper must be returned to invigilator before leaving the examination hall.
Answer Script will be provided after lapse of 15 minutes Extra Reading Time (9:30 a.m. or 2:30 p.m. [PST] as the case may be).
Marks
Q. 2 (a) Extracts from Income statements and balance sheets of three companies of frozen
food industry are summarized below:
Alpha Ltd Beta Ltd Gama Ltd
Sales Rs. 1,000,000 (d) (g)
Net income Rs. 50,000 Rs. 60,000 (h)
Total assets Rs. 200,000 (e) Rs. 500,000
Total asset turnover (a) (f) 0.4
Profit margin (b) 0.4% 5%
Return on total assets (ROA) (c) 2% (i)
Required:
Calculate the missing data (a to i) of the three companies and comment on the best
performance company. 10
(b) The following financial data have been extracted from the books of Shad Limited:
Debt ratio : 50%
Quick ratio : 0.80
Total assets turnover : 1.5 times
Days sales outstanding : 36 days
Gross profit margin on sales : 25%
Inventory turnover ratio : 5 times
The company use a 360- day year for all calculation.
Rs.’000’
Balance Sheet
Assets: Liabilities & owner’s equity:
Cash –– Accounts payable ––
Accounts receivable –– Long-term debt 120,000
Inventories –– Share capital ––
Fixed assets –– Retained earnings 195,000
Total assets 600,000 Total liabilities and equity ––
Sales –– Cost of goods sold ––
Required:
Workout the missing figures of the balance sheet and the figures of sales and cost of
goods sold with the help of given ratios. 08
PTO
1 of 4 SFM-Nov.2011
Marks
Q. 3 (a) You have recently joined a pharmaceutical company as a credit manager and your
first task is to consider the two alternative proposals for changing the company’s
current credit policy. The relevant data to choose the optimum credit policy is as
under:
Proposal-1 Proposal-2
Current
extending the reducing the
credit policy
credit period credit period
Sales (Rs. in million) 20 22 18
Variable cost 80% 80% 80%
Cost of capital 16% 16% 16%
Credit policy net 25 net 30 net 20
Days sales outstanding 30 days 45 days 22 days
Bad debts loss 2% 4% 1%
on additional sales
(2% on old sales on all sales
will remain same)
Collection charges (Rs.) 100,000 150,000 50,000
Tax rate 35% 35% 35%
The company offers no discount on early payment. (Assume 360 days in a year).
Required:
(i) What is the net income under the current credit policy? What is the net income of
each proposal taking into account all anticipated changes in carrying cost of
accounts receivable and bad debts losses? (Show your workings). 15
(ii) Should a change in credit policy be made and if so, which one of the two
proposals is preferable? 01
(b) Quality Foods Limited is in the process of changing its inventory policy to avoid the
stock out problem being faced. The current inventory turnover is 16 times. Variable
costs are 70% of sales. If inventory levels are increased, it is expected that additional
sales will generate and the occurrence of stock outs would decrease. The company’s
rate of return is 17%. Actual and estimated sales and inventory turnover are as
follows:
Sales (Rs.) Turnover (Times)
1,400,000 16
1,560,000 14
1,700,000 11
1,880,000 7
Required:
Compute the inventory level that will result in the highest net savings. 04
Q. 4 Ghazi Steel Limited does not believe in using debt and is financed entirely by 2.5 million
ordinary shares having a market price of Rs. 20 each. The company is expected to pay
constant dividends of Rs. 6 million per annum to perpetuity. This year’s dividend has just
been paid.
The company is going to launch a new product that would increase dividends by
Rs. 200,000 per annum to perpetuity. However, the new product requires an investment of
Rs. 1,200,000 including issue cost which will be financed entirely by a new issue of
ordinary shares to the general public.
Required:
(a) What gains would be made by the original shareholders and the new shareholders, if
the new shares are issued (i) at Rs. 20 each and (ii) at Rs. 19.20 each. 08
(b) At what price should the new shares be issued? (i) If all the gains from the product go
to the original shareholders (ii) If all the gains go to the new shareholders. 07
2 of 4 SFM-Nov.2011
Marks
Q. 5 (a) Alpha Engineers Limited is going to acquire a new lathe machine having the following
options:
Lease option
One alternative is to lease the Lathe machine on a 4-year contract for a lease
payment of Rs. 50,000 per year, payable at the beginning of each year. The lease
would include maintenance.
Buying option
The lathe machine could be purchased for Rs. 200,000, financed by a bank loan for
the net purchase price. Under the borrow-to-purchase arrangement, Alpha
Engineering Limited would have to maintain the lathe at a cost of Rs. 5,000 per year,
payable at year end. The company charges depreciation (25%) on diminishing
balance method for such type of machines. The depreciation allowance is fully
allowed for tax relief. The residual value of the machine after four years is estimated
to Rs. 50,000.
Alpha Engineering Limited plans to replace the lathe machine after four years
irrespective of whether it leases or buys. The company has a tax rate of 35% and it’s
after tax cost of debt is 13%.
Required:
(i) What is Alpha Limited’s PV cost of leasing? 03
(ii) What is Alpha Limited’s PV cost of buying? Should the lathe machine be leased or
purchased? 07
(b) Fashion Fabrics Limited is considering the replacement of its old, fully depreciated
knitting machine. Two new models are available:
Model-222
The cost of Model-222 is Rs. 2,200,000 with a 5-year expected life and its before tax
operating cost is Rs. 120,000 per year.
Model -666
The cost of model-666 is Rs. 3,800,000 with a 8-year life and its before-tax operating
cost is Rs. 20,000 per year.
Knitting machine prices are not expected to rise, because inflation will be offset by
cheaper components used in the machines. Fashion Fabrics Limited use 12% cost of
capital and 35% tax rate for evaluating the capital budgeting decisions.
Required:
Should the firm replace its old knitting machine, and if so, which new machine model
should it use based on annual equivalent cost? 10
Q. 6 (a) What is the difference between a bonus share and a share split? As a shareholder
would you prefer to see your company declare a 100% bonus share or a two-for-one
split? Assume that either decision is feasible. 03
(b) Seashore Limited paid Rs. 7,200,000 dividends to its shareholders on net income of
Rs. 21.6 million in 2011. It was just a normal year and the company’s earnings have
grown at a constant rate of 10% for the last 10 years. However, in 2012 earnings are
expected to increase to Rs. 28.8 million due to an exceptionally profitable new
product line introduced in the current year. The life of the new product line is just one
year and it is understood that Seashore Limited will not be able to maintain the 2012
level of earnings growth and the company will return to its previous 10 percent growth
rate. The company expects to have profitable investment opportunities of Rs. 16.8
million in 2012 and its target debt ratio is 40%.
Required:
(i) Calculate Seashore’s total dividends for 2012, if it follows each of the following
policies: 06
PTO
3 of 4 SFM-Nov.2011
Marks
 Its dividends payments are to grow at the long – run growth rate in earnings.
 It continues the 2011 dividend payout ratio.
 It uses a pure residual dividend policy.
 It employs a regular-dividend-plus-extras policy, with the regular dividend being
based on the long-run growth rate and the extra dividend is paid following the
residual policy.
(ii) Which one of the above policies would you recommend? Justify your answer. 01
(iii) Assume that investors expect that Seashore Limited will pay total dividends of
Rs.18,000,000 in 2012 and dividend grows at 10 percent after 2012. If total
market value of shares is Rs. 360 million, what is the company’s cost of equity? 02
(c) The Best Way Industries has a net income of Rs. 4,000,000 and it has two million
ordinary shares outstanding. The company’s shares are currently selling at a Rs. 32
in the market. The Best Way is considering a plan where it will use available cash to
repurchase 20% of its shares in the open market. The repurchase is expected to
have no effect on either net income or the company price earning (P/E) ratio.
Required:
What will be share price of the Best Way Industries following the shares repurchase? 05
THE END
PR E SE NT VA LU E F AC T O R
Year 5% 6% 7% 8% 9% 10% 11% 12% 13% 14% 15%
1 0.952 0.943 0.935 0.926 0.917 0.909 0.901 0.893 0.885 0.877 0.870
2 0.907 0.890 0.873 0.857 0.842 0.826 0.812 0.797 0.783 0.769 0.756
3 0.864 0.840 0.816 0.794 0.772 0.751 0.731 0.712 0.693 0.675 0.658
4 0.823 0.792 0.763 0.735 0.708 0.683 0.659 0.636 0.613 0.592 0.572
5 0.784 0.747 0.713 0.681 0.650 0.621 0.593 0.567 0.543 0.519 0.497
6 0.746 0.705 0.666 0.630 0.596 0.564 0.535 0.507 0.480 0.456 0.432
7 0.711 0.665 0.623 0.583 0.547 0.513 0.482 0.452 0.425 0.400 0.376
8 0.677 0.627 0.582 0.540 0.502 0.467 0.434 0.404 0.376 0.351 0.327
9 0.645 0.592 0.544 0.500 0.460 0.424 0.391 0.361 0.333 0.308 0.284
10 0.614 0.558 0.508 0.463 0.422 0.386 0.352 0.322 0.295 0.270 0.247
C UM UL AT I VE P RE S EN T V AL UE FA CT O R
Year 5% 6% 7% 8% 9% 10% 11% 12% 13% 14% 15%
1 0.952 0.943 0.935 0.926 0.917 0.909 0.901 0.893 0.885 0.877 0.870
2 1.859 1.833 1.808 1.783 1.759 1.736 1.713 1.690 1.668 1.647 1.626
3 2.723 2.673 2.624 2.577 2.531 2.487 2.444 2.402 2.361 2.322 2.283
4 3.546 3.465 3.387 3.312 3.240 3.170 3.102 3.037 2.974 2.914 2.855
5 4.329 4.212 4.100 3.993 3.890 3.791 3.696 3.605 3.517 3.433 3.352
6 5.076 4.917 4.767 4.623 4.486 4.355 4.231 4.111 3.998 3.889 3.784
7 5.786 5.582 5.389 5.206 5.033 4.868 4.712 4.564 4.423 4.288 4.160
8 6.463 6.210 5.971 5.747 5.535 5.335 5.146 4.968 4.799 4.639 4.487
9 7.108 6.802 6.515 6.247 5.995 5.759 5.537 5.328 5.132 4.946 4.772
10 7.722 7.360 7.024 6.710 6.418 6.145 5.889 5.650 5.426 5.216 5.019
4 of 4 SFM-Nov.2011